UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 8-K
CURRENT REPORT
PURSUANT TO SECTION 13 OR 15(d) OF THE
SECURITIES EXCHANGE ACT OF 1934
Date of Report (Date of Earliest Event Reported): March 9, 2017
Ferrellgas Partners, L.P.
(Exact name of registrant as specified in its charter)
Delaware |
|
001-11331 |
|
43-1698480 |
(State or other jurisdiction |
|
(Commission |
|
(I.R.S. Employer |
of incorporation) |
|
File Number) |
|
Identification No.) |
7500 College Blvd., Suite 1000, |
|
66210 |
(Address of principal executive offices) |
|
(Zip Code) |
Registrants telephone number, including area code: 913-661-1500
n/a
Former name or former address, if changed since last report
Ferrellgas Partners Finance Corp.
(Exact name of registrant as specified in its charter)
Delaware |
|
333-06693 |
|
43-1742520 |
(State or other jurisdiction |
|
(Commission |
|
(I.R.S. Employer |
of incorporation) |
|
File Number) |
|
Identification No.) |
7500 College Blvd., Suite 1000, |
|
66210 |
(Address of principal executive offices) |
|
(Zip Code) |
Registrants telephone number, including area code: 913-661-1500
n/a
Former name or former address, if changed since last report
Ferrellgas, L.P.
(Exact name of registrant as specified in its charter)
Delaware |
|
000-50182 |
|
43-1698481 |
(State or other jurisdiction |
|
(Commission |
|
(I.R.S. Employer |
of incorporation) |
|
File Number) |
|
Identification No.) |
7500 College Blvd., Suite 1000, |
|
66210 |
(Address of principal executive offices) |
|
(Zip Code) |
Registrants telephone number, including area code: 913-661-1500
n/a
Former name or former address, if changed since last report
Ferrellgas Finance Corp.
(Exact name of registrant as specified in its charter)
Delaware |
|
000-50183 |
|
14-1866671 |
(State or other jurisdiction |
|
(Commission |
|
(I.R.S. Employer |
of incorporation) |
|
File Number) |
|
Identification No.) |
7500 College Blvd., Suite 1000, |
|
66210 |
(Address of principal executive offices) |
|
(Zip Code) |
Registrants telephone number, including area code: 913-661-1500
n/a
Former name or former address, if changed since last report
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:
o Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
o Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
o Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
o Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))
Item 2.02 Results of Operations and Financial Condition.
The information included in Item 7.01 of this Current Report on Form 8-K is incorporated by reference into this Item 2.02 of this Current Report on Form 8-K.
Item 7.01 Regulation FD Disclosure.
On March 9, 2017, Ferrellgas Partners, L.P. issued a press release regarding its financial results for the second fiscal quarter ended January 31, 2017. A copy of this press release is furnished as Exhibit 99.1 to this Current Report on Form 8-K.
Item 9.01 Financial Statements and Exhibits.
Exhibit 99.1 Press release of Ferrellgas Partners, L.P. dated March 9, 2017, reporting its financial results for the second fiscal quarter ended January 31, 2017.
Limitation on Materiality and Incorporation by Reference
The information in this Current Report on Form 8-K related to Items 2.02 and 7.01, including Exhibit 99.1 furnished herewith, is being furnished to the SEC pursuant to Item 2.02 and Item 7.01 of Form 8-K and is not deemed to be filed with the SEC for purposes of Section 18 of the Exchange Act or otherwise subject to the liabilities of Section 18. In addition, such information is not to be incorporated by reference into any registration statement of Ferrellgas Partners, L.P., Ferrellgas Partners Finance Corp., Ferrellgas, L.P. or Ferrellgas Finance Corp. or other filings of such entities made pursuant to the Exchange Act or the Securities Act, unless specifically identified as being incorporated therein by reference.
The furnishing of particular information in this Current Report, including Exhibit 99.1 furnished herewith, pursuant to Item 7.01 of Form 8-K is not intended to, and does not, constitute a determination or admission by Ferrellgas Partners, L.P., Ferrellgas Partners Finance Corp., Ferrellgas, L.P. or Ferrellgas Finance Corp. as to the materiality or completeness of any such information that is required to be disclosed solely by Regulation FD of the Exchange Act.
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrants have duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.
|
FERRELLGAS PARTNERS, L.P. | ||
|
By Ferrellgas, Inc. (General Partner) | ||
|
|
| |
Date: March 9, 2017 |
By |
/s/ Alan C. Heitmann | |
|
|
Alan C. Heitmann | |
|
|
Executive Vice President and Chief Financial Officer; Treasurer (Principal Financial and Accounting Officer) | |
|
|
| |
|
|
| |
|
FERRELLGAS PARTNERS FINANCE CORP. | ||
|
|
| |
Date: March 9, 2017 |
By |
/s/ Alan C. Heitmann | |
|
|
Alan C. Heitmann | |
|
|
Chief Financial Officer and Sole Director | |
|
|
| |
|
|
| |
|
FERRELLGAS, L.P. | ||
|
By |
Ferrellgas, Inc. (General Partner) | |
|
|
| |
Date: March 9, 2017 |
By |
/s/ Alan C. Heitmann | |
|
|
Alan C. Heitmann | |
|
|
Executive Vice President and Chief Financial Officer;; Treasurer (Principal Financial and Accounting Officer) | |
|
|
| |
|
|
| |
|
FERRELLGAS FINANCE CORP. | ||
|
|
| |
Date: March 9, 2017 |
By |
/s/ Alan C. Heitmann | |
|
|
Alan C. Heitmann | |
|
|
Chief Financial Officer and Sole Director | |
Exhibit Index
Exhibit No. |
|
Description |
|
|
|
|
|
99.1 |
|
Press release of Ferrellgas Partners, L.P. dated March 9, 2017, reporting its financial results for the second fiscal quarter ended January 31, 2017 |
. |
Exhibit 99.1
FERRELLGAS PARTNERS, L.P. REPORTS RESULTS FOR SECOND QUARTER FISCAL 2017
OVERLAND PARK, Kan., March 9, 2017 Ferrellgas Partners, L.P. (NYSE:FGP) (Ferrellgas or the Company) today announced financial results for its second fiscal quarter ended January 31, 2017. The Company reported net earnings attributable to Ferrellgas Partners, L.P. of $38.1 million, compared to net earnings of $57.1 million for the same period in 2016.
Adjusted EBITDA was $105.0 million, compared to $138.3 million in the prior year period primarily due to decreased contributions from the midstream crude oil logistics segment.
Propane gallons sold were up 7% to 267.7 million gallons, compared to 250.2 million gallons in the prior year period. Operating income generated by the propane and related equipment sales segment was $95.3 million, compared to $97.8 million in the prior year period.
Weather for the second fiscal quarter was 4% colder than last year but a stunning 14% warmer than normal, said James E. Ferrell, the Companys interim President and Chief Executive Officer. Our efforts to increase market share resulted in gallons increasing approximately 7%, but resulted in overall margins lower than the prior year period, due to customer mix and location.
Mr. Ferrell continued, The leadership changes we announced earlier this year are going to reap significant benefits. Dan Giannini at Bridger and Geoff Berger at Blue Rhino are going to drive growth and improved results. In addition, Randy Schott, a 28-year veteran of Ferrellgas and Sr. Vice President in charge of our large Retail propane business has also instilled a growth mindset in his people. Morale in the company could not be higher.
At the end of the second fiscal quarter, the Companys leverage ratio was 5.81x, which was lower than the limit allowed under its secured credit facility and accounts receivable securitization facility, as amended in September 2016.
Mr. Ferrell added, We were pleased to be able to upsize the Companys recent note issuance to $175 million. Our goal is to return to a leverage ratio of 4.5x or a level we deem appropriate for our business.
About Ferrellgas
Ferrellgas Partners, L.P., through its operating partnership, Ferrellgas, L.P., and subsidiaries, serves propane customers in all 50 states, the District of Columbia, and Puerto Rico, and provides midstream services to major energy companies in the United States. Ferrellgas employees indirectly own 22.8 million common units of the partnership, through an employee stock ownership plan. Ferrellgas Partners, L.P. filed a Form 10-K with the Securities and Exchange Commission on September 28, 2016. Investors can request a hard copy of this filing free of charge and obtain more information about the partnership online at www.ferrellgas.com.
Forward Looking Statements
Statements in this release concerning expectations for the future are forward-looking statements. These statements often use words such as anticipate, believe, intend, plan, projection, forecast, strategy, position, continue, estimate, expect, may, will, or the negative of those terms or other
variations of them or comparable terminology. Forward-looking statements, include, but are not limited to: Ferrellgas debt reduction plans, Ferrellgas leverage ratio reduction plans, statements regarding future unitholder returns, growth and improved results, plans to increase the utilization of certain assets, the anticipated impact of Ferrellgas actions on its balance sheet and liquidity position, and the anticipated impact of Ferrellgas leadership changes. While Ferrellgas believes that the assumptions concerning future events are reasonable, it cautions that there are inherent difficulties in predicting certain important factors that could impact the future performance or results of its business. Among the factors that could cause results to differ materially from those indicated by such forward-looking statements are: risks related to Ferrellgas ability to generate sufficient cash flow to pay distributions, to make payments on its debt obligations and to execute its business plan; Ferrellgas ability to access funds on acceptable terms, if at all, because of the terms and conditions governing its indebtedness or otherwise; local, regional and national economic conditions and the impact they may have on Ferrellgas and its customers; the effect of weather conditions on the demand for propane; the prices of wholesale propane, motor fuel and crude oil; disruptions to the supply of propane; the termination or non-renewal of certain arrangements or agreements; adverse changes in our relationships with our national propane customers; significant delays in the collection of, or uncollectibility of, accounts or notes receivable; the financial condition of Ferrellgas customers; and the failure of any customer to perform its contractual obligations. A variety of known and unknown risks, uncertainties and other factors could cause results, performance and expectations to differ materially from anticipated results, performance and expectations. These risks, uncertainties and other factors are discussed in the Form 10-K of Ferrellgas Partners, L.P., Ferrellgas Partners Finance Corp., Ferrellgas, L.P., and Ferrellgas Finance Corp. for the fiscal year ended July 31, 2016, the Form 10-Q of these entities for the fiscal quarter ended January 31, 2017, and in other documents filed from time to time by these entities with the Securities and Exchange Commission.
You are cautioned not to place undue reliance on these forward-looking statements, which speak only as of the date of this press release. All forward-looking statements in this press release are qualified in their entirety by these cautionary statements. Except as required by law, Ferrellgas undertakes no obligation and does not intend to update or revise any forward-looking statements, whether as a result of new information, future results or otherwise.
Contacts
Jack Herrold, Investor Relations jackherrold@ferrellgas.com, 913-661-1851
Jim Saladin, Media Relations jimsaladin@ferrellgas.com, 913-661-1833
-#-
FERRELLGAS PARTNERS, L.P. AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS
(in thousands, except unit data)
(unaudited)
|
|
January 31, 2017 |
|
July 31, 2016 |
| ||
ASSETS |
|
|
|
|
| ||
|
|
|
|
|
| ||
Current Assets: |
|
|
|
|
| ||
Cash and cash equivalents |
|
$ |
14,710 |
|
$ |
4,965 |
|
Accounts and notes receivable, net (including $181,851 and $106,464 of accounts receivable pledged as collateral at January 31, 2017 and July 31, 2016, respectively) |
|
223,978 |
|
149,583 |
| ||
Inventories |
|
114,862 |
|
90,594 |
| ||
Prepaid expenses and other current assets |
|
37,729 |
|
39,973 |
| ||
Total Current Assets |
|
391,279 |
|
285,115 |
| ||
|
|
|
|
|
| ||
Property, plant and equipment, net |
|
747,045 |
|
774,680 |
| ||
Goodwill, net |
|
256,103 |
|
256,103 |
| ||
Intangible assets, net |
|
264,165 |
|
280,185 |
| ||
Other assets, net |
|
87,028 |
|
87,223 |
| ||
Total Assets |
|
$ |
1,745,620 |
|
$ |
1,683,306 |
|
|
|
|
|
|
| ||
|
|
|
|
|
| ||
LIABILITIES AND PARTNERS DEFICIT |
|
|
|
|
| ||
|
|
|
|
|
| ||
Current Liabilities: |
|
|
|
|
| ||
Accounts payable |
|
$ |
108,271 |
|
$ |
67,928 |
|
Short-term borrowings |
|
65,599 |
|
101,291 |
| ||
Collateralized note payable |
|
133,000 |
|
64,000 |
| ||
Other current liabilities |
|
134,945 |
|
128,958 |
| ||
Total Current Liabilities |
|
441,815 |
|
362,177 |
| ||
|
|
|
|
|
| ||
Long-term debt (a) |
|
1,966,909 |
|
1,941,335 |
| ||
Other liabilities |
|
33,428 |
|
31,574 |
| ||
Contingencies and commitments |
|
|
|
|
| ||
|
|
|
|
|
| ||
Partners Deficit: |
|
|
|
|
| ||
Common unitholders (97,152,665 and 98,002,665 units outstanding at January 31, 2017 and July 31, 2016) |
|
(641,239 |
) |
(570,754 |
) | ||
General partner unitholder (989,926 units outstanding at January 31, 2017 and July 31, 2016) |
|
(66,387 |
) |
(65,835 |
) | ||
Accumulated other comprehensive income (loss) |
|
14,430 |
|
(10,468 |
) | ||
Total Ferrellgas Partners, L.P. Partners Deficit |
|
(693,196 |
) |
(647,057 |
) | ||
Noncontrolling Interest |
|
(3,336 |
) |
(4,723 |
) | ||
Total Partners Deficit |
|
(696,532 |
) |
(651,780 |
) | ||
Total Liabilities and Partners Deficit |
|
$ |
1,745,620 |
|
$ |
1,683,306 |
|
(a) The principal difference between the Ferrellgas Partners, L.P. balance sheet and that of Ferrellgas, L.P., is the 8.625% notes due in 2020 which are liabilities of Ferrellgas Partners, L.P. and not of Ferrellgas, L.P.
FERRELLGAS PARTNERS, L.P. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF EARNINGS
FOR THE THREE, SIX AND TWELVE MONTHS ENDED JANUARY 31, 2017 AND 2016
(in thousands, except per unit data)
(unaudited)
|
|
Three months ended |
|
Six months ended |
|
Twelve months ended |
| ||||||||||||
|
|
January 31 |
|
January 31 |
|
January 31 |
| ||||||||||||
|
|
2017 |
|
2016 |
|
2017 |
|
2016 |
|
2017 |
|
2016 |
| ||||||
Revenues: |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Propane and other gas liquids sales |
|
$ |
437,375 |
|
$ |
376,856 |
|
$ |
679,774 |
|
$ |
622,157 |
|
$ |
1,259,985 |
|
$ |
1,323,945 |
|
Midstream operations |
|
96,787 |
|
188,333 |
|
204,831 |
|
382,003 |
|
448,066 |
|
474,123 |
| ||||||
Other |
|
45,088 |
|
84,049 |
|
74,187 |
|
116,224 |
|
169,724 |
|
237,378 |
| ||||||
Total revenues |
|
579,250 |
|
649,238 |
|
958,792 |
|
1,120,384 |
|
1,877,775 |
|
2,035,446 |
| ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Cost of sales: |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Propane and other gas liquids sales |
|
235,029 |
|
174,829 |
|
354,241 |
|
296,580 |
|
622,094 |
|
678,298 |
| ||||||
Midstream operations |
|
87,024 |
|
148,443 |
|
181,666 |
|
302,047 |
|
350,853 |
|
374,450 |
| ||||||
Other |
|
20,657 |
|
55,774 |
|
32,403 |
|
70,222 |
|
88,418 |
|
150,956 |
| ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Gross profit |
|
236,540 |
|
270,192 |
|
390,482 |
|
451,535 |
|
816,410 |
|
831,742 |
| ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Operating expense |
|
112,509 |
|
116,463 |
|
217,501 |
|
231,444 |
|
443,967 |
|
453,696 |
| ||||||
Depreciation and amortization expense |
|
25,607 |
|
37,367 |
|
51,809 |
|
74,346 |
|
127,976 |
|
125,673 |
| ||||||
General and administrative expense |
|
11,429 |
|
12,062 |
|
23,911 |
|
24,302 |
|
48,188 |
|
59,284 |
| ||||||
Equipment lease expense |
|
7,416 |
|
7,278 |
|
14,765 |
|
14,310 |
|
29,288 |
|
27,256 |
| ||||||
Non-cash employee stock ownership plan compensation charge |
|
2,945 |
|
3,141 |
|
6,699 |
|
8,397 |
|
25,897 |
|
24,948 |
| ||||||
Non-cash stock-based compensation charge (a) |
|
1,417 |
|
(2,456 |
) |
3,298 |
|
5,666 |
|
6,956 |
|
15,218 |
| ||||||
Asset impairments |
|
|
|
|
|
|
|
29,316 |
|
628,802 |
|
29,316 |
| ||||||
Loss on asset sales and disposal |
|
45 |
|
2,524 |
|
6,468 |
|
17,441 |
|
19,862 |
|
22,165 |
| ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Operating income (loss) |
|
75,172 |
|
93,813 |
|
66,031 |
|
46,313 |
|
(514,526 |
) |
74,186 |
| ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Interest expense |
|
(36,819 |
) |
(34,730 |
) |
(72,247 |
) |
(68,518 |
) |
(141,666 |
) |
(120,627 |
) | ||||||
Other income (expense), net |
|
763 |
|
(298 |
) |
1,271 |
|
(420 |
) |
1,801 |
|
(143 |
) | ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Earnings (loss) before income taxes |
|
39,116 |
|
58,785 |
|
(4,945 |
) |
(22,625 |
) |
(654,391 |
) |
(46,584 |
) | ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Income tax expense (benefit) |
|
588 |
|
1,030 |
|
(2 |
) |
186 |
|
(224 |
) |
(660 |
) | ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Net earnings (loss) |
|
38,528 |
|
57,755 |
|
(4,943 |
) |
(22,811 |
) |
(654,167 |
) |
(45,924 |
) | ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Net earnings (loss) attributable to noncontrolling interest (b) |
|
430 |
|
628 |
|
32 |
|
(145 |
) |
(6,443 |
) |
(295 |
) | ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Net earnings (loss) attributable to Ferrellgas Partners, L.P. |
|
38,098 |
|
57,127 |
|
(4,975 |
) |
(22,666 |
) |
(647,724 |
) |
(45,629 |
) | ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Less: General partners interest in net earnings (loss) |
|
381 |
|
571 |
|
(50 |
) |
(227 |
) |
(6,477 |
) |
(456 |
) | ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Common unitholders interest in net earnings (loss) |
|
$ |
37,717 |
|
$ |
56,556 |
|
$ |
(4,925 |
) |
$ |
(22,439 |
) |
$ |
(641,247 |
) |
$ |
(45,173 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Earnings (loss) Per Unit |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Basic and diluted net loss per common unitholders interest |
|
$ |
0.39 |
|
$ |
0.58 |
|
$ |
(0.05 |
) |
$ |
(0.23 |
) |
$ |
(6.57 |
) |
$ |
(0.48 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Weighted average common units outstanding |
|
97,152.7 |
|
98,334.4 |
|
97,305.1 |
|
99,355.6 |
|
97,652.0 |
|
93,169.4 |
|
Supplemental Data and Reconciliation of Non-GAAP Items:
|
|
Three months ended |
|
Six months ended |
|
Twelve months ended |
| ||||||||||||
|
|
January 31 |
|
January 31 |
|
January 31 |
| ||||||||||||
|
|
2017 |
|
2016 |
|
2017 |
|
2016 |
|
2017 |
|
2016 |
| ||||||
Net earnings (loss) attributable to Ferrellgas Partners, L.P. |
|
$ |
38,098 |
|
$ |
57,127 |
|
$ |
(4,975 |
) |
$ |
(22,666 |
) |
$ |
(647,724 |
) |
$ |
(45,629 |
) |
Income tax expense (benefit) |
|
588 |
|
1,030 |
|
(2 |
) |
186 |
|
(224 |
) |
(660 |
) | ||||||
Interest expense |
|
36,819 |
|
34,730 |
|
72,247 |
|
68,518 |
|
141,666 |
|
120,627 |
| ||||||
Depreciation and amortization expense |
|
25,607 |
|
37,367 |
|
51,809 |
|
74,346 |
|
127,976 |
|
125,673 |
| ||||||
EBITDA |
|
101,112 |
|
130,254 |
|
119,079 |
|
120,384 |
|
(378,306 |
) |
200,011 |
| ||||||
Non-cash employee stock ownership plan compensation charge |
|
2,945 |
|
3,141 |
|
6,699 |
|
8,397 |
|
25,897 |
|
24,948 |
| ||||||
Non-cash stock based compensation charge (a) |
|
1,417 |
|
(2,456 |
) |
3,298 |
|
5,666 |
|
6,956 |
|
15,218 |
| ||||||
Asset impairments |
|
|
|
|
|
|
|
29,316 |
|
628,802 |
|
29,316 |
| ||||||
Loss on asset sales and disposal |
|
45 |
|
2,524 |
|
6,468 |
|
17,441 |
|
19,862 |
|
22,165 |
| ||||||
Other (income) expense, net |
|
(763 |
) |
298 |
|
(1,271 |
) |
420 |
|
(1,801 |
) |
143 |
| ||||||
Change in fair value of contingent consideration (included in operating expense) |
|
|
|
|
|
|
|
(100 |
) |
|
|
(100 |
) | ||||||
Severance costs of $414 and $938 included in operating expense for the six and twelve months ended period January 31, 2017 and $490, $1,545 and $1,618 included in general and administrative expense for the three, six and twelve months ended January 31, 2017. Also includes $805 included in in operating expense for the six and twelve months ended January 31, 2016 and $51 included in in general and administrative expense for the six and twelve months ended January 31, 2016. |
|
490 |
|
|
|
1,959 |
|
856 |
|
2,556 |
|
856 |
| ||||||
Litigation accrual and related legal fees associated with a class action lawsuit (included in general and administrative expense) |
|
|
|
|
|
|
|
|
|
|
|
83 |
| ||||||
Unrealized (non-cash) losses (gains) on changes in fair value of derivatives not designated as hedging instruments of $(1,134), $(3,011) and $(6,160) included in operating expense for the three, six and twelve months ended January 31, 2017 and $3,696, $4,734 and $7,146 for the three, six and twelve months ended January 31, 2016. Also includes $488, $796 and $174 included in midstream operations cost of sales for the three, six and twelve months ended January 31, 2017, respectively and $174 for each of the three, six and twelve months ended January 31, 2016. |
|
(646 |
) |
3,870 |
|
(2,215 |
) |
4,908 |
|
(5,986 |
) |
7,320 |
| ||||||
Acquisition and transition expenses (included in general and administrative expense) |
|
|
|
70 |
|
|
|
85 |
|
14 |
|
16,458 |
| ||||||
Net earnings (loss) attributable to noncontrolling interest (b) |
|
430 |
|
628 |
|
32 |
|
(145 |
) |
(6,443 |
) |
(295 |
) | ||||||
Adjusted EBITDA (c) |
|
105,030 |
|
138,329 |
|
134,049 |
|
187,228 |
|
291,551 |
|
316,123 |
| ||||||
Net cash interest expense (d) |
|
(34,712 |
) |
(33,905 |
) |
(68,330 |
) |
(66,407 |
) |
(134,783 |
) |
(116,380 |
) | ||||||
Maintenance capital expenditures (e) |
|
(3,754 |
) |
(3,214 |
) |
(7,076 |
) |
(9,429 |
) |
(14,784 |
) |
(19,329 |
) | ||||||
Cash paid for taxes |
|
(25 |
) |
(5 |
) |
(26 |
) |
(5 |
) |
(798 |
) |
(451 |
) | ||||||
Proceeds from asset sales |
|
2,313 |
|
1,863 |
|
4,033 |
|
2,876 |
|
7,180 |
|
6,052 |
| ||||||
Distributable cash flow to equity investors (f) |
|
68,852 |
|
103,068 |
|
62,650 |
|
114,263 |
|
148,366 |
|
186,015 |
| ||||||
Distributable cash flow attributable to general partner and non-controlling interest |
|
1,377 |
|
2,061 |
|
1,253 |
|
2,285 |
|
2,968 |
|
3,720 |
| ||||||
Distributable cash flow attributable to common unitholders (g) |
|
67,475 |
|
101,007 |
|
61,397 |
|
111,978 |
|
145,398 |
|
182,295 |
| ||||||
Less: Distributions paid to common unitholders |
|
9,715 |
|
50,223 |
|
59,506 |
|
101,666 |
|
159,959 |
|
184,384 |
| ||||||
Distributable cash flow excess/(shortage) |
|
$ |
57,760 |
|
$ |
50,784 |
|
$ |
1,891 |
|
$ |
10,312 |
|
$ |
(14,561 |
) |
$ |
(2,089 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Propane gallons sales |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Retail - Sales to End Users |
|
201,580 |
|
189,460 |
|
312,768 |
|
300,433 |
|
565,106 |
|
569,071 |
| ||||||
Wholesale - Sales to Resellers |
|
66,152 |
|
60,781 |
|
118,142 |
|
111,347 |
|
232,916 |
|
238,167 |
| ||||||
Total propane gallons sales |
|
267,732 |
|
250,241 |
|
430,910 |
|
411,780 |
|
798,022 |
|
807,238 |
| ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Midstream operations barrels |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Salt water volume processed |
|
4,002 |
|
4,222 |
|
7,705 |
|
8,956 |
|
15,292 |
|
17,272 |
| ||||||
Crude oil hauled |
|
13,005 |
|
24,345 |
|
24,269 |
|
48,609 |
|
55,071 |
|
59,056 |
| ||||||
Crude oil sold |
|
1,326 |
|
1,593 |
|
3,118 |
|
3,103 |
|
6,875 |
|
3,599 |
|
(a) Non-cash stock-based compensation charges consist of the following:
|
|
Three months ended |
|
Six months ended |
|
Twelve months ended |
| ||||||||||||
|
|
January 31 |
|
January 31 |
|
January 31 |
| ||||||||||||
|
|
2017 |
|
2016 |
|
2017 |
|
2016 |
|
2017 |
|
2016 |
| ||||||
Operating expense |
|
$ |
567 |
|
$ |
(466 |
) |
$ |
661 |
|
$ |
752 |
|
$ |
1,177 |
|
$ |
2,315 |
|
General and administrative expense |
|
850 |
|
(1,990 |
) |
2,637 |
|
4,914 |
|
5,779 |
|
12,903 |
| ||||||
Total |
|
$ |
1,417 |
|
$ |
(2,456 |
) |
$ |
3,298 |
|
$ |
5,666 |
|
$ |
6,956 |
|
$ |
15,218 |
|
(b) Amounts allocated to the general partner for its 1.0101% interest in the operating partnership, Ferrellgas, L.P.
(c) Adjusted EBITDA is calculated as net earnings (loss) attributable to Ferrellgas Partners, L.P., less the sum of the following: income tax expense (benefit), interest expense, depreciation and amortization expense, non-cash employee stock ownership plan compensation charge, non-cash stock-based compensation charge, asset impairments, loss on asset sales and disposal, other (income) expense, net, change in fair value of contingent consideration, severance costs, litigation accrual and related legal fees associated with a class action lawsuit, unrealized (non-cash) losses (gains) on changes in fair value of derivatives not designated as hedging instruments, acquisition and transition expenses and net earnings (loss) attributable to noncontrolling interest. Management believes the presentation of this measure is relevant and useful, because it allows investors to view the partnerships performance in a manner similar to the method management uses, adjusted for items management believes makes it easier to compare its results with other companies that have different financing and capital structures. This method of calculating Adjusted EBITDA may not be consistent with that of other companies and should be viewed in conjunction with measurements that are computed in accordance with GAAP.
(d) Net cash interest expense is the sum of interest expense less non-cash interest expense and other expense, net. This amount includes interest expense related to the accounts receivable securitization facility.
(e) Maintenance capital expenditures include capitalized expenditures for betterment and replacement of property, plant and equipment.
(f) Distributable cash flow attributable to equity investors is calculated as Adjusted EBITDA minus net cash interest expense, maintenance capital expenditures, cash paid for taxes, and proceeds from asset sales. Management considers distributable cash flow attributable to equity investors a meaningful measure of the partnerships ability to declare and pay quarterly distributions to equity investors. Distributable cash flow attributable to equity investors, as management defines it, may not be comparable to distributable cash flow attributable to equity investors or similarly titled measurements used by other corporations and partnerships. Items added into our calculation of distributable cash flow attributable to equity investors that will not occur on a continuing basis may have associated cash payments. Distributable cash flow attributable to equity investors may not be consistent with that of other companies and should be viewed in conjunction with measurements that are computed in accordance with GAAP.
(g) Distributable cash flow attributable to common unitholders is calculated as Distributable cash flow attributable to equity investors minus distributable cash flow attributable to general partner and noncontrolling interest. Management considers distributable cash flow attributable to common unitholders a meaningful measure of the partnerships ability to declare and pay quarterly distributions to common unitholders. Distributable cash flow attributable to common unitholders, as management defines it, may not be comparable to distributable cash flow attributable to common unitholders or similarly titled measurements used by other corporations and partnerships. Items added into our calculation of distributable cash flow attributable to common unitholders that will not occur on a continuing basis may have associated cash payments. Distributable cash flow attributable to common unitholders may not be consistent with that of other companies and should be viewed in conjunction with measurements that are computed in accordance with GAAP.